EN DE

Techlead Next Public Company (TL) Fair Value & Analysis

Technology · TH · Market cap 2.4B THB

TN Techlead Next Public Company TL · BK
Price0.4000 THB
Fair Value0.2550 THB
Upside-36.3%
Quality68/100
Watch Techlead Next Public Company for free, get notified when fair value or trend changes. Watch for free
Mixed Growth
Highly profitable · 20.5% net margin
generates free cash flow
Ranks above peers (9/12)
Wide moat 75/100
Evidence: Medium Range 0.1955 THB – 0.3060 THB Share as image

Fair value as of: Jul 12, 2026

From 14 valuation models · updated 29 days ago

Share price −4.8% over the past month.

A solid business, but screening 36% overvalued on our models.

What matters now

  • The price sits above even our optimistic bull case (0.3060 THB). The favourable scenario is already priced in.
  • Solid but not exceptional quality (68/100) and above fair value, neither a clear bargain nor a standout compounder.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

1.61 THB 0.1200 THB Fair Value 0.2550 THB Feb 2021 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Jul 12, 2026.

How to read this chart

60‑month range 0.1200 THB – 1.61 THB · fair‑value band 0.1955 THB – 0.3060 THB · the 0.4000 THB price screens above the 0.2550 THB fair value. Dashed = 300-day average. As of Jul 12, 2026.

Full chart & analysis →

Which stocks are undervalued right now? Check free Discover now →

Analysis

Techlead Next Public Company (TL) currently trades at 0.4000 THB, while our model-based Fair Value estimate is 0.2550 THB, implying the stock looks roughly 36.3% overvalued today. The Quality Score stands at 68/100 (solid quality), in the Technology sector. Bear case: priced above our estimate, the market already discounts strong expectations. Bull case: above-average quality can justify a premium, the entry price still matters most (evidence: medium).

Over the trailing twelve months, Techlead Next Public Company generated revenue of 347M THB at a net margin of 20.5%. It earns a return on equity of 12.3%. The balance sheet holds a net cash position of 281M THB. The stock trades on a trailing P/E of 21.0. Fundamentals as of Jul 12, 2026

Our scenario range runs from 0.1955 THB (bear case) to 0.3060 THB (bull case); at 0.4000 THB, the current price sits above that range. Bear and bull are the same models run on conservative and optimistic assumptions (margins, growth, valuation multiples), so a plausible valuation range, not a price target. The share trades about 35% below its 52-week high and 60% above its 52-week low, currently above its 200-day average. For context, the median of 10 Technology peers we cover trades at -50% fair-value upside, at -36%, TL screens cheaper than that median.

Fair Value models

Each model estimates fair value its own way; the Fair Value above is the evidence-weighted blend. Evidence (0–100) measures how completely this model’s inputs are available: well-fed models carry more weight in the blend. The spread across models is intentional, each one stresses a different value driver; dividend models, for instance, come out structurally low when payout is small.

Model Bear Bear = the cautious scenario: the same model computed with conservative anchors (lower growth, margins and valuation multiples). Together with Bull it frames a plausible valuation range, not a price target.BaseBull Bull = the optimistic scenario: the same model computed with favourable anchors (higher growth, margins and valuation multiples). Together with Bear it frames a plausible valuation range, not a price target. Evidence
Highest evidence
Growth DCF 0.2500 THB 0.4300 THB 0.7300 THB 72
Rev-Margin DCF 0.2000 THB 0.3100 THB 0.5300 THB 67
ROIC Compounder 0.1200 THB 0.1500 THB 0.1700 THB 67
All 14 models by family
DCF Models
FCF DCF 0.2700 THB 0.3800 THB 0.7400 THB 38
Owner Earnings 0.1300 THB 0.2300 THB 0.4200 THB 31
5Y Revenue Exit 0.1900 THB 0.2800 THB 0.4600 THB 39
5Y EBITDA Exit 0.3300 THB 0.5700 THB 1.03 THB 41
10Y Revenue Exit 0.2100 THB 0.3700 THB 0.4600 THB 36
10Y EBITDA Exit 0.3200 THB 0.6700 THB 1.30 THB 37
Earnings-Based
EPV 0.1000 THB 0.1100 THB 0.1200 THB 59
Multiples
EV/EBIT 0.2400 THB 0.3000 THB 0.3600 THB 53
EV/EBITDA 0.3500 THB 0.4500 THB 0.5500 THB 54
EV/Revenue 0.1500 THB 0.1900 THB 0.2300 THB 43
Asset-Based
NCAV (Graham) 0.0400 THB 0.0500 THB 0.0800 THB 50
Growth DCF
Growth DCF 0.2500 THB 0.4300 THB 0.7300 THB 72
Rev-Margin DCF 0.2000 THB 0.3100 THB 0.5300 THB 67
Economic Profit
ROIC Compounder 0.1200 THB 0.1500 THB 0.1700 THB 67

Widest divergence: DCF Models (0.3700 THB) versus Asset-Based (0.0500 THB). Highest evidence: Growth DCF (72).

Notify me when TL reaches fair value

Free. You confirm by email (double opt-in) and can unsubscribe anytime in one click.

Key figures & financial health

Revenue (TTM) 347M THB
Revenue growth (YoY) +278,115%
Net margin 20.5%
Return on equity 12.3%
Free cash flow 76.2M THB FY2025
P/E ratio 21.0
More key figures
Operating margin 46.2%
EPS (TTM) 0.0200 THB
EPS growth (YoY) +203%
Net cash 281M THB FY2025

Figures from reported company fundamentals · as of Jul 12, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 68/100

Of which business quality 65 · Market factors (momentum, volatility) 45

Profitability 15
Margins and returns on capital today
Quality Growth 100
Are margins and returns improving?
Cashflow 90
Earnings quality: real cash, not paper profit
Fin. Strength 100
Balance sheet, leverage, solvency risk
Investment 86
Disciplined investing over empire-building
Low Volatility 50
Calm price path (market factor)
Momentum 48
Price trend over the last 3–12 months (market factor)
52W Momentum 33
Distance to the 52-week high (market factor)
Net Issuance 0
Buybacks instead of dilution

Non-valuation factor families (profitability, growth, cashflow, financial strength, momentum …), each academically grounded. Valuation itself sits in the Fair Value and is deliberately excluded here to avoid double-counting.

About the company

Techlead Next Public Company Limited, together with its subsidiaries, provides technology solutions in Thailand. The company operates in two segments, Agriculture and Information Technology.

Full company description

Techlead Next Public Company Limited, together with its subsidiaries, provides technology solutions in Thailand. The company operates in two segments, Agriculture and Information Technology. It offers PromptPay, a payment gateway solution; digital marketing and communication services; and a marketplace platform that facilitates transactions and manages after-sales systems digitally. The company also develops custom campaigns and specialized software for various industries. In addition, it engages in the plantation, extraction, processing, distribution, import, export, and agriculture of hemps, and marijuana. The company was formerly known as Techlead NPN Public Company Limited and changed its name to Techlead Next Public Company Limited in February 2026. Techlead Next Public Company Limited was incorporated in 1987 and is based in Bangkok, Thailand.

Company description, as reported by the company or data provider.

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Techlead Next Public Company reported revenue of 234M THB in FY2025 versus 4.1M THB in FY2021, a compound +174.4%/yr. Reported net income was −13.3M THB in FY2025.

Growth Quality 83/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Latest Revenue (FY 2025)
234M THB
Avg. growth/yr (3Y) Measures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
+161.3%
Revenue +174.4%/yr
FY21 4.1M THB
FY22 13.1M THB
FY23 5.1M THB
FY24 549K THB
FY25 234M THB
Net income
FY21 195M THB
FY22 −73.5M THB
FY23 −1.4B THB
FY24 −48.5M THB
FY25 −13.3M THB

TL screens 36% overvalued. Compare with Microsoft Corporation →

Share or link this analysis
For bloggers & editors: embed code + live data

For bloggers, editors and developers: paste this into your site or blog (a “Custom HTML” block in WordPress), it shows the current fair value and links back here. Free, plain HTML, and welcome. Full data streams (CSV/JSON) at /developers.

Cite: Fair Value Calculator (2026). "Techlead Next Public Company Fair Value". https://www.fairvalue-calculator.com/stock/TL

Peer Group

Software - Infrastructure · 370 stocks

How this stock ranks against its industry: the green marker is this stock, the band is the typical 25–75% peer range, and the tick is the median.

Quality Score 68 · Top 25%
Fair Value upside −36% · Below median
Return on equity (TTM) 12% · Above median
Return on assets 13% · Top 25%
Net margin (TTM) 20% · Top 25%
Operating margin (TTM) 46% · Top 25%
Revenue growth 278115% · Top 25%

Valuation Multiples vs Software - Infrastructure median · lower = cheaper

P/E (TTM) 21.0× · Cheaper than median
P/B 5.14× · Pricier than 75% of peers
P/S (TTM) 6.91× · Pricier than 75% of peers
P/FCF 0.9× · Cheaper than 75% of peers
EV/EBITDA 10.1× · Cheaper than median

Snowflake

Five quick dimensions, each 0 to 100: VALUE (fair-value potential), FUTURE (revenue growth), PAST (return on equity), HEALTH (low debt), DIVIDEND (yield). Green = this stock, grey = typical sector peer.

VALUE 0 · sector 0
FUTURE 100 · sector 46
PAST 49 · sector 15
HEALTH 0 · sector 98
DIVIDEND 0 · sector 28

VALUE 0: the price sits above our fair-value range.

Values & ESG

Does this company touch areas you may want to avoid? The classification is inferred from sector and industry.

None of the checked exposures detected

ESG scores are not available for this stock yet. Values and ESG data are contextual and can differ between providers.

Similar stocks

10 more Software - Infrastructure stocks, each showing price versus our Fair Value estimate (as of Jul 12, 2026).

Stock Price Fair Value vs Fair Value
Microsoft Corporation MSFT $384.00 $274.17 -29%
Oracle Corporation ORAC C$9.08 C$2.94 -68%
Fortinet, Inc FTNT $160.78 $44.96 -72%
Synopsys, Inc 1SNPS €354.50 €93.61 -74%
Block, Inc XYZ A$114.53 A$70.69 -38%
CoreWeave, Inc CRWV $79.94 $44.89 -44%
Range Intelligent Computing Technology Group 300442 ¥71.60 ¥34.00 -53%
Oracle Financial Services Software Limited OFSS ₹11,651 ₹5,821 -50%
360 Security Technology Inc 601360 ¥9.64 ¥5.05 -48%
One97 Communications Limited PAYTM ₹1,342 ₹181.50 -86%

Compare Techlead Next Public Company with another stock

Price, fair value, quality and upside side by side.

Free, no sign-up

Explore undervalued stocks

More undervalued Technology stocks →

All undervalued stocks TechnologyFinancial ServicesHealthcareConsumer CyclicalConsumer DefensiveCommunication ServicesIndustrialsEnergyBasic MaterialsReal EstateUtilities Deeply Undervalued StocksUndervalued Blue-Chip StocksUndervalued Small-Cap StocksUndervalued Dividend Stocks

Frequently asked questions

Is Techlead Next Public Company (TL) overvalued or undervalued?
As of Jul 12, 2026, our model estimates a fair value of 0.2550 THB versus a price of 0.4000 THB, about −36% (overvalued).
What is the fair value of TL?
Our model-based fair value for Techlead Next Public Company is 0.2550 THB (as of Jul 12, 2026), built from audited fundamentals. The current price is 0.4000 THB.
What is the quality score of TL?
Techlead Next Public Company has a Quality Score of 68/100. It measures business quality (profitability, growth, cash flow, balance-sheet strength, investment discipline, share issuance). Market factors such as price momentum and volatility do not enter the number; they are shown separately in the detail view.
What is the revenue of Techlead Next Public Company (TL)?
Techlead Next Public Company reported trailing-twelve-month revenue of about 347M THB (latest available figure, as of Jul 12, 2026).
What is the net profit margin of TL?
The net profit margin of Techlead Next Public Company is about 20.5%, meaning it keeps roughly 20.5% of revenue as net income. Based on the latest reported figures.

How we calculate Fair Value

Each company is valued through a stack of independent intrinsic-value models (DCF variants, residual-income, multiples and more), blended into one family-balanced consensus and weighted by how much trustworthy data backs it. A separate quality layer scores the fundamentals. Every input is real reported data, nothing guessed.

14 days Pro free · no card

Track Techlead Next Public Company and try Pro for 14 days

One email gets you 14 days of full Pro (review alerts, the 35,000+ stock screener, the diversification check) plus the monthly Top-25 report of the most undervalued quality stocks. No card, cancel anytime.

Zero risk: nothing is ever charged. After 14 days you decide whether to stay.